Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.26% first-year return on $111k initial cash invested.
-3.26%
Cash On Cash
5.5%
Cap Rate
0.95
DSCR
$3,679
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,679
Total Expenses
$3,980
Mortgage P&I
69%
$2,532
Property Taxes
8%
$278
Home Insurance
5%
$192
HOA
1%
$21
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0